Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Sawaca Business Machines Ltd.

Trading

Rating :

N/A

BSE: 531893 | NSE: Not Listed

Watchlist

NSE BSE

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

Volume
Traded Value (lacs)
52 Week High
52 Week Low

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

35.47
39.99
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

33.01
N/A
0.60

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-4.16
53.80
30.69

EBITDA CAGR (%)

10 Years
5 Years
3 Years

0.67
-15.74
12.77

PAT CAGR (%)

10 Years
5 Years
3 Years

5.47
18.13
3.91

P:E (Median)

8 Years
5 Years
3 Years

14.06
16.60
26.82

P:BV (Average)

8 Years
5 Years
3 Years

0.78
0.78
1.06

EV:EBITDA (Average)

8 Years
5 Years
3 Years

23.92
35.84
50.89

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 30.95 0.30 10,216.67% 17.05 0.21 8,019.05% 6.03 0.48 1,156.25% 0.00 0.40 -100.00%
Expenses 30.66 0.09 33,966.67% 17.06 0.39 4,274.36% 6.29 0.81 676.54% 0.10 0.11 -9.09%
EBITDA 0.30 0.22 36.36% -0.02 -0.17 - -0.25 -0.33 - -0.10 0.29 -
EBIDTM 0.96% 71.67% -0.08% -82.46% -4.23% -69.73% 0.00% 72.75%
Other Income 0.40 0.26 53.85% 0.40 0.25 60.00% 0.27 0.22 22.73% 0.26 0.25 4.00%
Interest 0.01 0.01 0.00% 0.00 0.00 0 0.01 0.00 0 0.00 0.01 -100.00%
Depreciation 0.01 0.02 -50.00% 0.01 0.02 -50.00% 0.02 0.03 -33.33% 0.02 0.03 -33.33%
PBT 0.68 0.45 51.11% 0.37 0.05 640.00% -0.01 -0.14 - 0.13 0.50 -74.00%
Tax 0.18 0.12 50.00% 0.10 0.03 233.33% -0.01 -0.13 - 0.03 0.13 -76.92%
PAT 0.50 0.34 47.06% 0.27 0.02 1,250.00% 0.01 -0.01 - 0.10 0.38 -73.68%
PATM 1.63% 111.67% 1.61% 9.00% 0.12% -1.67% 0.00% 94.25%
EPS 0.01 0.01 0.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.01 -100.00%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 54.03 6.54 2.68 2.93 2.67 0.76 1.44 1.90 1.50 2.60 10.00 Net Sales Growth 3,787.05% 144.03% -8.53% 9.74% 251.32% -47.22% -24.21% 26.67% -42.31% -74.00% Cost Of Goods Sold 53.39 6.15 2.10 2.43 2.58 0.73 1.42 1.87 1.43 2.52 9.78 Gross Profit 0.64 0.39 0.59 0.50 0.09 0.03 0.03 0.03 0.07 0.09 0.22 GP Margin 1.18% 5.96% 22.01% 17.06% 3.37% 3.95% 2.08% 1.58% 4.67% 3.46% 2.20% Total Expenditure 54.11 6.85 2.91 3.10 3.37 1.49 2.19 2.60 2.14 3.18 10.29 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.14 0.19 0.32 0.31 0.20 0.16 0.16 0.14 0.10 0.13 % Of Sales - 2.14% 7.09% 10.92% 11.61% 26.32% 11.11% 8.42% 9.33% 3.85% 1.30% Manufacturing Exp. - 0.02 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.31% 0.37% 0.34% 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.21 0.48 0.27 0.36 0.16 0.15 0.14 0.13 0.11 0.11 % Of Sales - 3.21% 17.91% 9.22% 13.48% 21.05% 10.42% 7.37% 8.67% 4.23% 1.10% Selling & Distn. Exp. - 0.31 0.13 0.07 0.12 0.01 0.01 0.01 0.01 0.01 0.01 % Of Sales - 4.74% 4.85% 2.39% 4.49% 1.32% 0.69% 0.53% 0.67% 0.38% 0.10% Miscellaneous Exp. - 0.00 0.00 0.00 0.00 0.40 0.46 0.42 0.43 0.45 0.01 % Of Sales - 0% 0% 0% 0% 52.63% 31.94% 22.11% 28.67% 17.31% 2.50% EBITDA -0.07 -0.31 -0.23 -0.17 -0.70 -0.73 -0.75 -0.70 -0.64 -0.58 -0.29 EBITDA Margin -0.13% -4.74% -8.58% -5.80% -26.22% -96.05% -52.08% -36.84% -42.67% -22.31% -2.90% Other Income 1.33 1.04 0.96 0.90 1.01 1.01 1.02 0.90 0.83 0.84 0.69 Interest 0.02 0.02 0.02 0.03 0.00 0.00 0.00 0.00 0.02 0.00 0.02 Depreciation 0.06 0.08 0.11 0.13 0.01 0.00 0.00 0.00 0.00 0.00 0.01 PBT 1.17 0.64 0.60 0.57 0.29 0.27 0.27 0.20 0.18 0.26 0.38 Tax 0.30 0.17 0.06 0.17 0.08 0.07 0.07 0.05 0.06 0.08 0.11 Tax Rate 25.64% 26.56% 10.00% 29.82% 27.59% 25.93% 25.93% 25.00% 33.33% 30.77% 28.95% PAT 0.88 0.46 0.55 0.41 0.22 0.20 0.20 0.15 0.12 0.18 0.27 PAT before Minority Interest 0.88 0.46 0.55 0.41 0.22 0.20 0.20 0.15 0.12 0.18 0.27 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.63% 7.03% 20.52% 13.99% 8.24% 26.32% 13.89% 7.89% 8.00% 6.92% 2.70% PAT Growth 20.55% -16.36% 34.15% 86.36% 10.00% 0.00% 33.33% 25.00% -33.33% -33.33% EPS 0.02 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 13.22 12.91 12.77 12.37 12.15 11.95 11.75 11.60 11.48 11.30 Share Capital 11.44 11.44 10.40 10.40 10.40 10.40 10.40 10.40 10.40 10.40 Total Reserves 1.77 1.47 2.37 1.97 1.75 1.55 1.35 1.20 1.08 0.90 Non-Current Liabilities 0.50 0.05 0.24 0.14 0.00 0.00 0.00 0.00 0.00 0.00 Secured Loans 0.10 0.16 0.25 0.14 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.95 1.30 2.85 0.64 1.14 0.70 1.38 1.04 1.15 3.95 Trade Payables 0.66 1.03 2.55 0.43 1.04 0.57 1.32 0.98 0.96 3.62 Other Current Liabilities 0.13 0.12 0.13 0.13 0.03 0.06 0.01 0.02 0.01 0.08 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.17 0.16 0.17 0.08 0.07 0.07 0.05 0.05 0.18 0.25 Total Liabilities 14.67 14.26 15.86 13.15 13.29 12.65 13.13 12.64 12.63 15.25 Net Block 0.17 0.25 0.34 0.19 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 0.50 0.50 0.48 0.20 0.02 0.02 0.02 0.02 0.02 0.02 Accumulated Depreciation 0.33 0.25 0.14 0.01 0.01 0.01 0.01 0.01 0.01 0.01 Non Current Assets 13.48 13.21 12.71 12.48 12.09 11.47 10.74 10.21 9.66 10.55 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.25 Long Term Loans & Adv. 13.31 12.96 12.37 12.29 12.09 11.47 10.74 10.20 9.66 9.30 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 1.19 1.06 3.15 0.67 1.20 1.18 2.39 2.44 2.97 4.69 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.82 0.48 1.15 0.00 0.19 0.00 Sundry Debtors 0.36 0.85 2.98 0.41 0.02 0.40 0.86 2.28 2.33 4.25 Cash & Bank 0.12 0.12 0.05 0.15 0.11 0.08 0.13 0.15 0.28 0.15 Other Current Assets 0.71 0.00 0.00 0.00 0.25 0.22 0.25 0.01 0.17 0.30 Short Term Loans & Adv. 0.71 0.09 0.12 0.11 0.25 0.22 0.25 0.01 0.17 0.30 Net Current Assets 0.24 -0.24 0.30 0.03 0.06 0.48 1.01 1.40 1.82 0.74 Total Assets 14.67 14.27 15.86 13.15 13.29 12.65 13.13 12.65 12.63 15.24

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -0.95 0.29 0.08 -0.71 0.65 0.68 0.52 0.42 -0.76 -0.14 PBT 0.64 0.60 0.56 0.29 0.27 0.27 0.20 0.18 0.26 0.38 Adjustment -0.95 -0.84 0.13 -0.99 0.37 0.45 0.43 0.43 0.01 0.02 Changes in Working Capital -0.59 0.60 -0.53 0.06 0.01 -0.05 -0.10 0.00 -0.88 -0.45 Cash after chg. in Working capital -0.90 0.35 0.16 -0.64 0.65 0.68 0.52 0.61 -0.61 -0.05 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.05 -0.06 -0.08 -0.07 0.00 0.00 0.00 -0.19 -0.15 -0.09 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.69 0.36 -0.37 0.61 -0.62 -0.73 -0.53 -0.55 0.89 0.13 Net Fixed Assets 0.00 -0.02 -0.28 -0.18 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.25 2.74 Others 0.69 0.38 -0.09 0.79 -0.62 -0.73 -0.53 -0.55 -0.36 -2.61 Cash from Financing Activity 0.26 -0.57 0.18 0.14 0.00 0.00 0.00 -0.01 0.00 0.00 Net Cash Inflow / Outflow 0.00 0.08 -0.11 0.04 0.03 -0.06 -0.01 -0.13 0.13 -0.01 Opening Cash & Equivalents 0.12 0.05 0.15 0.11 0.08 0.13 0.15 0.28 0.15 0.16 Closing Cash & Equivalent 0.12 0.12 0.05 0.15 0.11 0.08 0.13 0.15 0.28 0.15

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 1.16 0.87 1.12 1.08 11.68 11.49 11.30 11.15 11.04 10.86 ROA 3.21% 3.62% 2.80% 1.65% 1.55% 1.55% 1.15% 0.97% 1.28% 1.92% ROE 3.55% 4.25% 3.23% 1.78% 1.67% 1.69% 1.27% 1.06% 1.56% 2.40% ROCE 4.86% 4.75% 4.66% 2.40% 2.26% 2.30% 1.69% 1.71% 2.27% 3.55% Fixed Asset Turnover 13.06 5.45 8.59 25.01 49.79 94.36 124.75 98.73 170.66 656.07 Receivable days 33.59 260.34 211.55 29.98 102.57 160.20 301.56 559.61 461.80 110.05 Inventory Days 0.00 0.00 0.00 0.00 311.99 206.17 219.90 0.00 27.34 0.00 Payable days 49.91 311.03 223.68 103.82 404.22 374.30 131.53 254.08 296.62 90.28 Cash Conversion Cycle -16.32 -50.69 -12.13 -73.85 10.34 -7.93 389.93 305.53 192.51 19.77 Total Debt/Equity 0.05 0.02 0.03 0.01 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 33.39 26.79 23.41 246.58 0.00 0.00 0.00 12.98 695.62 24.34

Top Investors:

sagar rajeshbhai jhaveri huf

sagar rajeshbhai jhaveri

shubham ashokbhai patel

moolchand kiran kumar jain

sanjeev harbanslal bhatia

noble polymers limited

saumil a bhavnagari

rathod manoj chhaganlal huf

nimit jayendrabhai shah

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback